OFF_MARKETRisky Deal2 days on market

123 Drumlin Way

123 Drumlin Way, Kalispell, MT 59901, Kalispell, MT 59901
$639,000
Zestimate®:$644,800$5,800 Under Market

Listing Price

Property image 1
123 Drumlin Way, Kalispell, MT 59901
Loc: Kalispell, MT
Days Listed
2
Tax Assessed
$598k
Zestimate®
$645k
1% Under Valued
Lot Size
0.48 acres
Rent Estimate
$3,330/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

7

West Valley School

PK-4
0.9 mi away
5

West Valley Middle School

5-8
0.9 mi away
5

Glacier High School

9-12
2.7 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
3.68%
Total ROI
38.8%
Cash Flow
$-1,356/mo
DSCR
0.59
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-06-08Sold$0
2026-05-22Contingent$634,900$317
2026-03-26Price change$634,900$317
2026-02-24Listed for sale$639,000$319
2016-06-17Sold$0

Tax History

YearProperty TaxTax Assessment
2025$2,273.85$598,400
2024$2,351.48$403,400
2023$2,247.75$403,400
2022$2,306.35$308,700
2021$2,306.35$308,700
2020$2,365.09$282,400
2019$2,465.98$282,400
2018$2,228.29$245,300
2017$2,228.79$245,300
2016$2,165.19$241,900
2015$2,165.19$241,900
2014$2,199.37$141,669
2013$1,972.99$136,550
2012$2,009.74$130,951
2008$0$167,000
2007$0$167,000
2006$0$167,000
2005$0$167,000
2004$0$167,000
2003$0$157,200
2002$0$114,400
2000$0$114,400
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,002
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $639,000Rent Basis: Observed Comp Model ($3,330/mo)State Tax Benchmark: 0.84% (MT)Hazard Reserve: $186/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.68%

NOI: $23,511/yr

Cash-on-Cash Yield
-11.1%

On $146,970 invested

DSCR Ratio
0.59x

Negative debt coverage

5-Yr Leveraged ROI
+38.8%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.84% of basis)-$419/mo
Homeowner / Hazard Insurance-$186/mo
Vacancy Reserve (5% of rent)-$167/mo
Repairs & Maintenance (10% of rent)-$333/mo
Property Management (8% of rent)-$266/mo
Total Pure Operating Expenses-$1,371/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,330/mo
Less: Operating Expenses-$1,371/mo
Net Operating Income (NOI)+$1,959/mo
Less: Debt Service (30yr @ 6.75%)-$3,316/mo
Net Cash Flow
$-1,356/mo
$-16,277/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Kalispell.